Also trades as: NEXNY (OTC) · $vol 0M · NXPRF (OTC) · $vol 0M

€136.40 ($153.55)

+3.60 (+2.71%)

Weekly Expected Move ±5.7%

€121 €129 €136 €144 €152

PAR · Industrials · Electrical Equipment & Parts · Tech Score Sell · Power 37 · €6.0B mcap · 41M float · 0.378% daily turnover

Revenue

$7.8B -8.6% ▼

5Y CAGR: +5.5%

Gross Profit

$907M -22.7% ▼

5Y CAGR: +6.7%

Operating Income

$425M -24.9% ▼

5Y CAGR: +11.6%

Net Income

$352M +26.2% ▲

5Y CAGR: +35.2%

EPS (Diluted)

$7.84 +26.5% ▲

5Y CAGR: +34.8%

EBITDA

$616M -7.6% ▼

5Y CAGR: +9.5%

View Full Income Statement

Line Item	FY2021	FY2022	FY2023	FY2024	FY2025
Revenue	$7.4B	$8.4B	$7.8B	$8.5B	$7.8B
YoY Growth	+23.3%	+13.5%	-6.9%	+9.7%	-8.6%
Cost of Revenue	$6.6B	$7.4B	$6.8B	$7.4B	$6.9B
Gross Profit	$781M	$996M	$995M	$1.2B	$907M
Gross Margin	10.6%	11.9%	12.8%	13.7%	11.6%
R&D Expenses	$80M	$87M	$89M	$89M	$54M
SG&A Expenses	$401M	$490M	$474M	$518M	$414M
Operating Expenses	$426M	$603M	$563M	$607M	$482M
Operating Income	$338M	$395M	$414M	$566M	$425M
Operating Margin	4.6%	4.7%	5.3%	6.6%	5.4%
Interest Expense	$24M	$37M	$0	$55M	$53M
Income Before Tax	$237M	$339M	$291M	$398M	$316M
Tax Expense	$72M	$90M	$69M	$115M	$97M
Net Income	$164M	$245M	$221M	$279M	$352M
Net Margin	2.2%	2.9%	2.8%	3.3%	4.5%
EPS (Diluted)	$3.66	$5.46	$4.92	$6.20	$7.84
EBITDA	$421M	$554M	$528M	$667M	$616M
Shares Outstanding	45M	45M	45M	45M	44M

Line Item	FY2022 Q4	FY2023 Q2	FY2023 Q4	FY2024 Q2	FY2024 Q4	FY2025 Q2	FY2025 Q4	FY2026 Q2
Revenue	$4.0B	$4.0B	$3.8B	$4.2B	$4.3B	$4.7B	$3.1B	$4.7B
Cost of Revenue	$3.6B	$3.5B	$3.3B	$3.6B	$3.7B	$4.1B	$2.8B	$4.3B
Gross Profit	$434M	$532M	$451M	$630M	$587M	$607M	$300M	$464M
Gross Margin	10.8%	13.3%	11.9%	14.9%	13.6%	12.9%	9.6%	9.8%
R&D Expenses	$45M	$42M	$47M	$43M	$46M	$44M	$10M	$27M
SG&A Expenses	$245M	$243M	$231M	$262M	$256M	$270M	$144M	$212M
Operating Expenses	$290M	$285M	$278M	$305M	$302M	$108M	$421M	$239M
Operating Income	$144M	$247M	$173M	$324M	$285M	$499M	-$121M	$225M
Operating Margin	3.6%	6.2%	4.6%	7.7%	6.6%	10.6%	-3.9%	4.8%
Interest Expense	$18M	$26M	$33M	$21M	$34M	$33M	$20M	$30M
Income Before Tax	$90M	$179M	$112M	$243M	$151M	$478M	-$162M	$183M
Tax Expense	$40M	$45M	$24M	$71M	$44M	$104M	-$7M	$60M
Net Income	$48M	$132M	$89M	$174M	$106M	$372M	-$159M	$103M
Net Margin	1.2%	3.3%	2.4%	4.1%	2.5%	7.9%	-5.1%	2.2%
EPS (Diluted)	$1.06	$2.94	$1.98	$3.87	$2.33	$8.30	$-0.46	$2.30
EBITDA	$200M	$292M	$236M	$364M	$306M	$430M	$186M	$378M
Shares Outstanding	45M	45M	45M	45M	45M	45M	44M	45M

NEX.PA PAR